The WACC of Ceres Power Holdings PLC (CWR.L) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.00% | 7.15% |
| Tax rate | 8.90% - 11.60% | 10.25% |
| Cost of debt | 7.00% - 10.10% | 8.55% |
| WACC | 6.3% - 8.0% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.39 | 0.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.00% |
| Tax rate | 8.90% | 11.60% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 7.00% | 10.10% |
| After-tax WACC | 6.3% | 8.0% |
| Selected WACC | 7.2% | |